[AEM] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 28.68%
YoY- 20.27%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 46,878 27,717 13,105 69,209 50,890 32,175 16,551 100.05%
PBT 2,806 1,230 583 7,745 6,147 3,691 1,426 56.96%
Tax -575 -370 -200 -2,492 -2,577 -2,507 -1,426 -45.39%
NP 2,231 860 383 5,253 3,570 1,184 0 -
-
NP to SH 2,231 860 481 7,044 5,474 2,886 -5 -
-
Tax Rate 20.49% 30.08% 34.31% 32.18% 41.92% 67.92% 100.00% -
Total Cost 44,647 26,857 12,722 63,956 47,320 30,991 16,551 93.66%
-
Net Worth 59,173 55,740 72,150 47,576 42,383 0 185 4560.62%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 59,173 55,740 72,150 47,576 42,383 0 185 4560.62%
NOSH 79,964 79,629 100,208 66,078 59,694 9,439 273 4295.28%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.76% 3.10% 2.92% 7.59% 7.02% 3.68% 0.00% -
ROE 3.77% 1.54% 0.67% 14.81% 12.92% 0.00% -2.69% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 58.62 34.81 13.08 104.74 85.25 340.87 6,057.67 -95.44%
EPS 2.79 1.08 0.48 10.66 9.17 3.61 1.83 32.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.70 0.72 0.72 0.71 0.00 0.68 5.79%
Adjusted Per Share Value based on latest NOSH - 74,761
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.67 12.81 6.06 31.99 23.52 14.87 7.65 100.07%
EPS 1.03 0.40 0.22 3.26 2.53 1.33 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2735 0.2576 0.3335 0.2199 0.1959 0.00 0.0009 4404.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 1.48 1.28 0.96 1.03 1.12 0.00 0.00 -
P/RPS 2.52 3.68 7.34 0.98 1.31 0.00 0.00 -
P/EPS 53.05 118.52 200.00 9.66 12.21 0.00 0.00 -
EY 1.89 0.84 0.50 10.35 8.19 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.83 1.33 1.43 1.58 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 28/08/03 26/05/03 26/02/03 08/01/03 30/08/02 10/07/02 -
Price 1.74 1.58 0.94 0.91 0.99 1.20 0.00 -
P/RPS 2.97 4.54 7.19 0.87 1.16 0.35 0.00 -
P/EPS 62.37 146.30 195.83 8.54 10.80 3.92 0.00 -
EY 1.60 0.68 0.51 11.71 9.26 25.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.26 1.31 1.26 1.39 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment